[YEELEE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YEELEE] YEE LEE CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 21.28%
YoY- -8.69%
Quarter Report
Latest QR
Upcoming QR
YEELEE's Result
YEELEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 503,048 488,136 423,346 407,276 379,774 369,960 371,617 22.43%
PBT 9,624 7,876 5,464 5,488 4,484 5,888 5,293 49.13%
Tax -1,496 -1,668 -2,161 -1,129 -890 -824 -920 38.40%
NP 8,128 6,208 3,303 4,358 3,594 5,064 4,373 51.34%
-
NP to SH 8,128 6,208 3,303 4,358 3,594 5,064 4,372 51.36%
-
Tax Rate 15.54% 21.18% 39.55% 20.57% 19.85% 13.99% 17.38% -
Total Cost 494,920 481,928 420,043 402,917 376,180 364,896 367,244 22.07%
-
Net Worth 160,747 157,890 156,682 156,799 156,689 156,319 155,271 2.34%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,880 - - - 1,881 -
Div Payout % - - 56.93% - - - 43.04% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 160,747 157,890 156,682 156,799 156,689 156,319 155,271 2.34%
NOSH 62,716 62,580 62,675 62,744 62,613 62,673 62,725 -0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.62% 1.27% 0.78% 1.07% 0.95% 1.37% 1.18% -
ROE 5.06% 3.93% 2.11% 2.78% 2.29% 3.24% 2.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 802.10 780.01 675.46 649.10 606.54 590.30 592.45 22.45%
EPS 12.96 9.92 5.27 6.95 5.74 8.08 6.97 51.38%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.5631 2.523 2.4999 2.499 2.5025 2.4942 2.4754 2.35%
Adjusted Per Share Value based on latest NOSH - 62,638
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 262.55 254.76 220.95 212.56 198.21 193.09 193.95 22.43%
EPS 4.24 3.24 1.72 2.27 1.88 2.64 2.28 51.39%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.98 -
NAPS 0.839 0.824 0.8177 0.8183 0.8178 0.8158 0.8104 2.34%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.51 0.50 0.50 0.50 0.51 0.52 0.52 -
P/RPS 0.06 0.06 0.07 0.08 0.08 0.09 0.09 -23.74%
P/EPS 3.94 5.04 9.49 7.20 8.89 6.44 7.46 -34.73%
EY 25.41 19.84 10.54 13.89 11.25 15.54 13.40 53.38%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.77 -
P/NAPS 0.20 0.20 0.20 0.20 0.20 0.21 0.21 -3.20%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 27/02/07 28/11/06 29/08/06 24/05/06 27/02/06 -
Price 0.51 0.50 0.54 0.50 0.49 0.49 0.50 -
P/RPS 0.06 0.06 0.08 0.08 0.08 0.08 0.08 -17.49%
P/EPS 3.94 5.04 10.25 7.20 8.54 6.06 7.17 -32.98%
EY 25.41 19.84 9.76 13.89 11.71 16.49 13.94 49.38%
DY 0.00 0.00 5.56 0.00 0.00 0.00 6.00 -
P/NAPS 0.20 0.20 0.22 0.20 0.20 0.20 0.20 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment